Valuation Solvay SA

Stocks

Market Closed - Euronext Bruxelles Other stock markets 11:55:00 2026-07-17 EDT			5-day change	1st Jan Change
26.14 ^EUR	-0.15%		+0.23%	-3.76%

07-09	Viridis Mining and Minerals' Brazil Project Resource Update Marks Key Derisking Milestone, Euroz Hartleys Says	MT
06-22	EU courts Brazil as strategic partner in global race for critical minerals	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,543	9,790	2,912	3,251	2,837	2,735	-	-
Change	-	-7.14%	-70.26%	11.65%	-12.73%	-3.61%	-	-
Enterprise Value (EV) ¹	12,692	11,581	4,401	4,751	4,434	4,448	4,481	4,484
Change	-	-8.75%	-62%	7.96%	-6.67%	0.3%	0.75%	0.07%
P/E	11.2x	5.16x	1.4x	14.8x	97x	12.5x	11.5x	11.7x
PBR	1.2x	0.92x	2.31x	2.47x	2.65x	2.58x	2.66x	2.75x
PEG	-	0x	0.17x	-0.2x	-1.1x	0x	1.31x	-4.97x
Capitalization / Revenue	1.04x	0.73x	0.6x	0.69x	0.67x	0.67x	0.65x	0.63x
EV / Revenue	1.26x	0.86x	0.9x	1.01x	1.04x	1.08x	1.06x	1.04x
EV / EBITDA	5.39x	3.59x	3.53x	4.52x	5.03x	5.66x	5.35x	5.12x
EV / EBIT	7.93x	4.77x	4.75x	6.49x	7.9x	9.42x	8.7x	7.72x
EV / FCF	14.7x	10.6x	7.84x	13.2x	12.7x	21.4x	15.9x	14.3x
FCF Yield	6.79%	9.47%	12.7%	7.6%	7.89%	4.68%	6.3%	7.01%
Dividend per Share ²	3.85	4.05	2.43	2.43	2.43	2.43	2.44	2.451
Rate of return	3.77%	4.29%	8.76%	7.8%	8.95%	9.3%	9.33%	9.37%
EPS ²	9.13	18.3	19.85	2.1	0.28	2.097	2.281	2.227
Distribution rate	42.2%	22.1%	12.2%	116%	868%	116%	107%	110%
Net sales ¹	10,105	13,426	4,880	4,686	4,262	4,109	4,212	4,312
EBITDA ¹	2,356	3,229	1,246	1,052	881	785.4	837	875.7
EBIT ¹	1,600	2,426	926	732	561	472.1	515.3	580.8
Net income ¹	948	1,905	2,093	223	30	219.8	253.1	252.8
Net Debt ¹	2,149	1,791	1,489	1,500	1,597	1,713	1,747	1,750
Reference price ²	102.20	94.46	27.73	31.16	27.16	26.14	26.14	26.14
Nbr of stocks (in thousands)	103,158	103,640	105,008	104,332	104,465	104,623	-	-
Announcement Date	2/23/22	2/23/23	3/13/24	3/5/25	2/24/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOLVAY SA	12.47x	1.08x	5.66x	9.3%	3.13B
SHIN-ETSU CHEMICAL CO., LTD.	23.06x	4.22x	11.65x	1.68%	81.97B
BASF SE	10.11x	0.9x	7.71x	4.71%	47.83B
PIDILITE INDUSTRIES LIMITED	59.52x	9.16x	40.81x	0.95%	16.55B
ASAHI KASEI CORPORATION	15.11x	0.97x	7.1x	2.46%	15.17B
BRENNTAG SE	16.73x	0.72x	8.09x	3.09%	9.84B
MITSUBISHI CHEMICAL GROUP CORPORATION	13.85x	0.76x	5.28x	2.74%	9.77B
SRF LIMITED	38.38x	5.01x	21.97x	0.33%	8.89B
SYENSQO SA/NV	29.51x	1.51x	8.14x	2.36%	7.98B
SASOL LIMITED	5.35x	0.69x	3.27x	-.--%	7.33B
Average	22.41x	2.50x	11.97x	2.76%	20.85B
Weighted average by Cap.	21.79x	3.05x	12.19x	2.51%